DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.34
Today's Fair Value
$n/a
Margin of Safety
n/a
Projected Value (5Y)
$n/a
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -1.83% | CAGR (5y): 0.27%
%
Regression: -6.71% | CAGR (5y): -7.1%
%
Regression: 21.9% | CAGR (5y): 31.95%
Capped at 13.67x (Historical 5y: 2.31x)
%